91Ώμ»ξΑΦ Reports First Quarter 2025 Results and Raises Financial Guidance for the Year
05/01/2025
FirstΜύQuarter 2025 Highlights
- Revenue of
$2.8 billion increased 6%; strong 21% combined growth contribution from non-pipeline segments; 44% decrease fromPipeline Infrastructure due to large contract close-out last year - 18-month backlog as of
March 31, 2025 of$15.9 billion increased 24% year-over-year and 11% versus the prior quarter; significant first quarter additions inPipeline Infrastructure - Diluted EPS of
$0.13 and Adjusted Diluted EPS of$0.51 , above expectations by$0.18 and$0.17 , respectively - GAAP Net Income of
$12.3 million and Adjusted EBITDA of$163.7 million , above expectations by$13.3 million and$3.7 million , respectively - Cash flow from operating activities of
$78 million ; Free cash flow of$45 million - Guidance raised for FY 2025; Adjusted Diluted EPS guidance increased ~9% from prior midpoint of guidance
"We are pleased to report another strong quarter of financial performance, with key metrics showing strong year-over-year growth and also exceeding guidance," said
"In addition to executing on growth during the first quarter, we generated another quarter of solid cash flow and ended the period with net debt leverage of 1.9x, steady versus the year end level," said
FirstΜύQuarter 2025 Results |
||||||
Dollars in millions, unless noted |
1Q'25 |
1Q'24 |
Change |
|||
Revenue |
$ΜύΜύΜύΜύΜύ 2,848 |
$ΜύΜύΜύΜύΜύ 2,687 |
6.0Μύ% |
|||
GAAP net income (loss) |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 12 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ (34) |
NM |
|||
Adjusted net income (loss) |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 42 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ (7) |
NM |
|||
Adjusted EBITDA |
$ΜύΜύΜύΜύΜύΜύΜύΜύ 164 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ 153 |
7.1Μύ% |
|||
Adjusted EBITDA margin |
5.7Μύ% |
5.7Μύ% |
6 bps |
|||
GAAP diluted earnings (loss) per share |
$ΜύΜύΜύΜύΜύΜύΜύ 0.13 |
$ΜύΜύΜύΜύΜύΜύ (0.53) |
NM |
|||
Adjusted diluted earnings (loss) per share |
$ΜύΜύΜύΜύΜύΜύΜύ 0.51 |
$ΜύΜύΜύΜύΜύΜύ (0.17) |
NM |
|||
Cash provided by operating activities |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 78 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ 108 |
(27.3)Μύ% |
|||
Free cash flow |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 45 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 93 |
(51.8)Μύ% |
|||
18-month backlog |
$ΜύΜύΜύ 15,880 |
$ΜύΜύΜύ 12,837 |
23.7Μύ% |
NM - Percentage is not meaningful |
Έι±π±Ή±π²Τ³ά±π:Μύ Revenue increased by 6% in the period including double digit growth contributions from all non-pipeline segments, partially offset by a decrease in our
GAAP Net Income/GAAP Diluted EPS:Μύ Improved GAAP Net Income and EPS driven by increased year-over-year project volumes, lower depreciation expense and lower interest expense and tax rate versus the prior year.
Adjusted EBITDA:Μύ The increase was driven by volume gains and increased project productivity within Clean Energy and Infrastructure, partially offset by reduced project efficiencies primarily within the Power Delivery and
Backlog:Μύ Strong 24% growth from the prior year and 11% growth sequentially driven by increases in all four segments and most notably by
First Quarter 2025 Segment Highlights |
||||||
Communications |
||||||
Dollars in millions, unless noted |
1Q'25 |
1Q'24(a) |
Change |
|||
Revenue |
$ΜύΜύΜύΜύΜύ 680.9 |
$ΜύΜύΜύΜύΜύ 505.7 |
34.7Μύ% |
|||
EBITDA |
$ΜύΜύΜύΜύΜύΜύΜύ 46.8 |
$ΜύΜύΜύΜύΜύΜύΜύ 25.6 |
82.4Μύ% |
|||
EBITDA margin % |
6.9Μύ% |
5.1Μύ% |
180 bps |
(a)ΜύΜύ Recast to reflect segment changes. |
Revenue: ΜύThe revenue increase was driven primarily by higher levels of wireless and wireline project activity, partially offset by lower install-to-the-home project activity.
EBITDA:Μύ EBITDA margin increase of 180 basis points driven by improved efficiencies across both wireless and wireline businesses, coupled with volume improvement benefit.
Clean Energy and Infrastructure |
||||||
Dollars in millions, unless noted |
1Q'25 |
1Q'24 |
Change |
|||
Revenue |
$ΜύΜύΜύΜύΜύ 915.8 |
$ΜύΜύΜύΜύΜύ 753.5 |
21.5Μύ% |
|||
EBITDA |
$ΜύΜύΜύΜύΜύΜύΜύ 57.1 |
$ΜύΜύΜύΜύΜύΜύΜύ 20.4 |
179.8Μύ% |
|||
EBITDA margin % |
6.2Μύ% |
2.7Μύ% |
350 bps |
Revenue:Μύ Significant revenue increase driven by project activity volume improvement and mix primarily within renewables, heavy civil and other infrastructure projects.
EBITDA:Μύ EBITDA margin increased by a notable 350 basis points from project mix benefits, improved productivity and efficiencies across certain renewable and infrastructure project work, and the benefit of higher volume in the period.
Power Delivery |
||||||
Dollars in millions, unless noted |
1Q'25 |
1Q'24(a) |
Change |
|||
Revenue |
$ΜύΜύΜύΜύΜύ 899.7 |
$ΜύΜύΜύΜύΜύ 797.9 |
12.8Μύ% |
|||
EBITDA |
$ΜύΜύΜύΜύΜύΜύΜύ 51.3 |
$ΜύΜύΜύΜύΜύΜύΜύ 50.5 |
1.7Μύ% |
|||
EBITDA margin % |
5.7Μύ% |
6.3Μύ% |
(60) bps |
(a)ΜύΜύ Recast to reflect segment changes. |
Revenue:Μύ The increase in revenue was driven by project activity volume improvement principally within transmission and distribution-related projects and, to a lesser extent, increases in substation project work.
EBITDA:Μύ EBITDA margin decreased by 60 basis points year-over-year primarily from reduced productivity at certain project sites, partially offset by volume improvement in the period.
|
||||||
Dollars in millions, unless noted |
1Q'25 |
1Q'24 |
Change |
|||
Revenue |
$ΜύΜύΜύΜύΜύ 356.5 |
$ΜύΜύΜύΜύΜύ 633.8 |
(43.8)Μύ% |
|||
EBITDA |
$ΜύΜύΜύΜύΜύΜύΜύ 44.5 |
$ΜύΜύΜύΜύΜύΜύΜύ 92.8 |
(52.0)Μύ% |
|||
EBITDA margin % |
12.5Μύ% |
14.6Μύ% |
(210) bps |
Revenue:Μύ The decrease in revenue was driven primarily by expected lower volumes following the fourth quarter 2024 completion of a large midstream project, partly offset by an increase in other infrastructure-related pipeline work.
EBITDA:Μύ EBITDA margin decreased by 210 basis points from the prior year quarter due primarily to the reduced volume in the period as well as negative mix effects.
2025 Financial Guidance Update |
||||
Dollars in millions, unless noted |
2Q'25E |
Full Year 2025E |
||
Revenue |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 3,400 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 13,650 |
||
GAAP net income |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 81 - 88 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 366 - 397 |
||
Adjusted net income |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 113 - 120 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 493 - 524 |
||
Adjusted EBITDA |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 270 - 280 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 1,120 - 1,160 |
||
Adjusted EBITDA margin |
7.9 - 8.2% |
8.2 - 8.5% |
||
GAAP diluted earnings per share |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.95 - 1.05 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 4.28 - 4.63 |
||
Adjusted diluted earnings per share |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 1.36 - 1.46 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 5.90 - 6.25 |
Conference Call
The Company will host a webcast of its quarterly earnings call to discuss these results on
About
Consolidated Statements of Operations (unaudited - in thousands, except per share information) |
|||
Three Months Ended |
|||
2025 |
2024 |
||
Revenue |
$Μύ 2,847,718 |
$Μύ 2,686,849 |
|
Costs of revenue, excluding depreciation and amortization |
2,536,618 |
2,379,672 |
|
Depreciation |
76,225 |
107,435 |
|
Amortization of intangible assets |
32,636 |
33,691 |
|
General and administrative expenses |
166,171 |
165,536 |
|
Interest expense, net |
39,041 |
52,059 |
|
Equity in earnings of unconsolidated affiliates, net |
(10,313) |
(9,219) |
|
Other (income) expense, net |
(1,604) |
3,213 |
|
Income (loss) before income taxes |
$ΜύΜύΜύΜύΜύΜύΜύΜύ 8,944 |
$ΜύΜύΜύΜύ (45,538) |
|
Benefit from income taxes |
3,383 |
11,079 |
|
Net income (loss) |
$ΜύΜύΜύΜύΜύΜύ 12,327 |
$ΜύΜύΜύΜύ (34,459) |
|
Net income attributable to non-controlling interests |
2,424 |
6,721 |
|
Net income (loss) attributable to |
$ΜύΜύΜύΜύΜύΜύΜύΜύ 9,903 |
$ΜύΜύΜύΜύ (41,180) |
|
Earnings (loss) per share: |
|||
Basic earnings (loss) per share |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.13 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ (0.53) |
|
Basic weighted average common shares outstanding |
78,192 |
77,942 |
|
Diluted earnings (loss) per share |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.13 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ (0.53) |
|
Diluted weighted average common shares outstanding |
79,052 |
77,942 |
Μύ
Consolidated Balance Sheets (unaudited - in thousands) |
|||
|
|
||
Assets |
|||
Current assets |
$ΜύΜύΜύΜύΜύΜύΜύ 3,545,559 |
$ΜύΜύΜύΜύΜύΜύΜύ 3,652,530 |
|
Property and equipment, net |
1,583,302 |
1,548,916 |
|
Operating lease right-of-use assets |
386,765 |
396,151 |
|
|
2,204,912 |
2,203,077 |
|
Other intangible assets, net |
694,723 |
727,366 |
|
Other long-term assets |
446,677 |
447,235 |
|
Total assets |
$ΜύΜύΜύΜύΜύΜύΜύ 8,861,938 |
$ΜύΜύΜύΜύΜύΜύΜύ 8,975,275 |
|
Liabilities and equity |
|||
Current liabilities |
$ΜύΜύΜύΜύΜύΜύΜύ 2,909,875 |
$ΜύΜύΜύΜύΜύΜύΜύ 2,999,699 |
|
Long-term debt, including finance leases |
2,041,597 |
2,038,017 |
|
Long-term operating lease liabilities |
248,800 |
261,303 |
|
Deferred income taxes |
349,397 |
362,772 |
|
Other long-term liabilities |
357,010 |
326,141 |
|
Total liabilities |
$ΜύΜύΜύΜύΜύΜύΜύ 5,906,679 |
$ΜύΜύΜύΜύΜύΜύΜύ 5,987,932 |
|
Total equity |
$ΜύΜύΜύΜύΜύΜύΜύ 2,955,259 |
$ΜύΜύΜύΜύΜύΜύΜύ 2,987,343 |
|
Total liabilities and equity |
$ΜύΜύΜύΜύΜύΜύΜύ 8,861,938 |
$ΜύΜύΜύΜύΜύΜύΜύ 8,975,275 |
Μύ
Consolidated Statements of Cash Flows (unaudited - in thousands) |
|||
Three Months Ended |
|||
2025 |
2024 |
||
Net cash provided by operating activities |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 78,365 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 107,750 |
|
Net cash used in investing activities |
(34,905) |
(13,031) |
|
Net cash used in financing activities |
(97,694) |
(374,822) |
|
Effect of currency translation on cash |
80 |
(132) |
|
Net decrease in cash and cash equivalents |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ (54,154) |
$ΜύΜύΜύΜύΜύΜύΜύΜύ (280,235) |
|
Cash and cash equivalents - beginning of period |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 399,903 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 529,561 |
|
Cash and cash equivalents - end of period |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 345,749 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 249,326 |
Μύ
Backlog by Reportable Segment (unaudited - in millions) |
|
|
|
||
Communications |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 4,906 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 4,571 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 4,348 |
||
Clean Energy and Infrastructure |
4,416 |
4,244 |
3,504 |
||
Power Delivery |
5,024 |
4,748 |
3,928 |
||
|
1,534 |
735 |
1,057 |
||
Other |
β€” |
β€” |
β€” |
||
Estimated 18-month backlog |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 15,880 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 14,298 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 12,837 |
(a)ΜύΜύΜύ Recast to reflect segment changes. |
Backlog is a common measurement used in our industry. Our methodology for determining backlog may not, however, be comparable to the methodologies used by others. Estimated backlog represents the amount of revenue we expect to realize over the next 18 months from future work on uncompleted construction contracts, including new contracts under which work has not begun, as well as revenue from change orders and renewal options. Our estimated backlog also includes amounts under master service and other service agreements and our proportionate share of estimated revenue from proportionately consolidated non-controlled contractual joint ventures. Estimated backlog for work under master service and other service agreements is determined based on historical trends, anticipated seasonal impacts, experience from similar projects and estimates of customer demand based on communications with our customers.
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures (unaudited - in millions, except for percentages and per share information) |
|||
Three Months Ended |
|||
Segment Information |
2025 |
2024(a) |
|
Revenue by Reportable Segment |
|||
Communications |
$ΜύΜύΜύΜύΜύΜύΜύΜύ 680.9 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ 505.7 |
|
Clean Energy and Infrastructure |
915.8 |
753.5 |
|
Power Delivery |
899.7 |
797.9 |
|
|
356.5 |
633.8 |
|
Other |
β€” |
β€” |
|
Eliminations |
(5.2) |
(4.1) |
|
Consolidated revenue |
$ΜύΜύΜύΜύΜύ 2,847.7 |
$ΜύΜύΜύΜύΜύ 2,686.8 |
(a)ΜύΜύΜύ Recast to reflect segment changes. |
Μύ
Three Months Ended |
|||||||
2025 |
2024(a) |
||||||
Adjusted EBITDA and EBITDA Margin by Segment |
|||||||
EBITDA |
$Μύ 156.8 |
5.5Μύ% |
$Μύ 147.6 |
5.5Μύ% |
|||
Non-cash stock-based compensation expense (b) |
6.9 |
0.2Μύ% |
9.7 |
0.4Μύ% |
|||
Changes in fair value of acquisition-related contingent items (b) |
(0.1) |
(0.0)Μύ% |
(4.6) |
(0.2)Μύ% |
|||
Adjusted EBITDA |
$Μύ 163.7 |
5.7Μύ% |
$Μύ 152.8 |
5.7Μύ% |
|||
Segment: |
|||||||
Communications |
$ΜύΜύΜύ 46.8 |
6.9Μύ% |
$ΜύΜύΜύ 25.6 |
5.1Μύ% |
|||
Clean Energy and Infrastructure |
57.1 |
6.2Μύ% |
20.4 |
2.7Μύ% |
|||
Power Delivery |
51.3 |
5.7Μύ% |
50.5 |
6.3Μύ% |
|||
|
44.5 |
12.5Μύ% |
92.8 |
14.6Μύ% |
|||
Other |
8.0 |
NM |
7.0 |
NM |
|||
Segment Total |
$Μύ 207.7 |
7.3Μύ% |
$Μύ 196.4 |
7.3Μύ% |
|||
Corporate |
(44.1) |
β€” |
(43.5) |
β€” |
|||
Adjusted EBITDA |
$Μύ 163.7 |
5.7Μύ% |
$Μύ 152.8 |
5.7Μύ% |
NM - Percentage is not meaningful |
|
(a) |
Recast to reflect segment changes. |
(b) |
Non-cash stock-based compensation expense and changes in fair value of acquisition-related contingent items are included within Corporate EBITDA. |
Μύ
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures (unaudited - in millions, except for percentages and per share information) |
|||||||
Three Months Ended |
|||||||
2025 |
2024 |
||||||
EBITDA and Adjusted EBITDA Reconciliation |
|||||||
Net income (loss) |
$ΜύΜύΜύ 12.3 |
0.4Μύ% |
$Μύ (34.5) |
(1.3)Μύ% |
|||
Interest expense, net |
39.0 |
1.4Μύ% |
52.1 |
1.9Μύ% |
|||
Benefit from income taxes |
(3.4) |
(0.1)Μύ% |
(11.1) |
(0.4)Μύ% |
|||
Depreciation |
76.2 |
2.7Μύ% |
107.4 |
4.0Μύ% |
|||
Amortization of intangible assets |
32.6 |
1.1Μύ% |
33.7 |
1.3Μύ% |
|||
EBITDA |
$Μύ 156.8 |
5.5Μύ% |
$Μύ 147.6 |
5.5Μύ% |
|||
Non-cash stock-based compensation expense |
6.9 |
0.2Μύ% |
9.7 |
0.4Μύ% |
|||
Changes in fair value of acquisition-related contingent items |
(0.1) |
(0.0)Μύ% |
(4.6) |
(0.2)Μύ% |
|||
Adjusted EBITDA |
$Μύ 163.7 |
5.7Μύ% |
$Μύ 152.8 |
5.7Μύ% |
Μύ
Three Months Ended |
|||
Adjusted Net Income (Loss) Reconciliation |
2025 |
2024 |
|
Net income (loss) |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 12.3 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ (34.5) |
|
Adjustments: |
|||
Non-cash stock-based compensation expense |
6.9 |
9.7 |
|
Amortization of intangible assets |
32.6 |
33.7 |
|
Changes in fair value of acquisition-related contingent items |
(0.1) |
(4.6) |
|
Total adjustments, pre-tax |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 39.5 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 38.8 |
|
ΜύΜύ Income tax effect of adjustments (a) |
(9.4) |
(11.1) |
|
Adjusted net income (loss) |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 42.4 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ (6.7) |
|
Net income attributable to non-controlling interests |
2.4 |
6.7 |
|
Adjusted net income (loss) attributable to |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 40.0 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ (13.4) |
Μύ
Three Months Ended |
|||
Adjusted Diluted Earnings (Loss) per Share Reconciliation |
2025 |
2024 |
|
Diluted earnings (loss) per share |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.13 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ (0.53) |
|
Adjustments: |
|||
Non-cash stock-based compensation expense |
0.09 |
0.12 |
|
Amortization of intangible assets |
0.41 |
0.43 |
|
Changes in fair value of acquisition-related contingent items |
(0.00) |
(0.06) |
|
Total adjustments, pre-tax |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.50 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.50 |
|
ΜύΜύ Income tax effect of adjustments (a) |
(0.12) |
(0.14) |
|
Adjusted diluted earnings (loss) per share |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.51 |
$ΜύΜύΜύΜύΜύΜύΜύΜύ (0.17) |
(a) |
Represents the tax effects of the adjusted items that are subject to tax, including the tax effects of non-cash stock-based compensation expense, including from share-based payment awards. Tax effects are determined based on the tax treatment of the related item, the incremental statutory tax rate of the jurisdictions pertaining to the adjustment, and their effects on pre-tax income (loss). |
Μύ
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures (unaudited - in millions, except for percentages and per share information) Μύ |
|||
Calculation of Net Debt |
|
|
|
Current portion of long-term debt, including finance leases |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 192.1 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 186.1 |
|
Long-term debt, including finance leases |
2,041.6 |
2,038.0 |
|
Total debt |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 2,233.7 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 2,224.1 |
|
Less: cash and cash equivalents |
(345.7) |
(399.9) |
|
Net debt |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 1,888.0 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 1,824.2 |
Μύ
Three Months Ended |
|||
Free Cash Flow Reconciliation |
2025 |
2024 |
|
Net cash provided by operating activities |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 78.4 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 107.8 |
|
Capital expenditures |
(47.3) |
(25.4) |
|
Proceeds from sales of property and equipment |
13.9 |
10.9 |
|
Free cash flow |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 45.0 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 93.2 |
Μύ
EBITDA and Adjusted EBITDA Reconciliation |
Guidance for the Year |
For the Year Ended |
For the Year Ended |
||||||||
Net income (loss) |
$Μύ Μύ Μύ Μύ 366 - 397 |
2.7 - 2.9% |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 199.4 |
1.6Μύ% |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ (47.3) |
(0.4)Μύ% |
|||||
Interest expense, net |
168 |
1.2Μύ% |
193.3 |
1.6Μύ% |
234.4 |
2.0Μύ% |
|||||
Provision for (benefit from) income taxes |
101 - 110 |
0.7 - 0.8% |
51.5 |
0.4Μύ% |
(35.4) |
(0.3)Μύ% |
|||||
Depreciation |
320 |
2.3Μύ% |
366.8 |
3.0Μύ% |
433.9 |
3.6Μύ% |
|||||
Amortization of intangible assets |
131 |
1.0Μύ% |
139.9 |
1.1Μύ% |
169.2 |
1.4Μύ% |
|||||
EBITDA |
$Μύ 1,085 - 1,125 |
8.0 - 8.2% |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 950.8 |
7.7Μύ% |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 754.9 |
6.3Μύ% |
|||||
Non-cash stock-based compensation expense |
35 |
0.3Μύ% |
32.7 |
0.3Μύ% |
33.3 |
0.3Μύ% |
|||||
Loss on extinguishment of debt |
β€” |
β€”Μύ% |
11.3 |
0.1Μύ% |
β€” |
β€”Μύ% |
|||||
Changes in fair value of acquisition-related |
(0) |
(0.0)Μύ% |
10.7 |
0.1Μύ% |
(13.9) |
(0.1)Μύ% |
|||||
Acquisition and integration costs |
β€” |
β€”Μύ% |
β€” |
β€”Μύ% |
71.9 |
0.6Μύ% |
|||||
Losses on fair value of investment |
β€” |
β€”Μύ% |
β€” |
β€”Μύ% |
0.2 |
0.0Μύ% |
|||||
Adjusted EBITDA |
$Μύ 1,120 - 1,160 |
8.2 - 8.5% |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 1,005.6 |
8.2Μύ% |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 846.4 |
7.1Μύ% |
Μύ
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures (unaudited - in millions, except for percentages and per share information) Μύ |
|||||
Adjusted Net Income Reconciliation |
Guidance for |
For the Year |
For the Year |
||
Net income (loss) |
$ΜύΜύΜύΜύΜύΜύΜύ 366 - 397 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 199.4 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ (47.3) |
||
Adjustments: |
|||||
Non-cash stock-based compensation expense |
35 |
32.7 |
33.3 |
||
Amortization of intangible assets |
131 |
139.9 |
169.2 |
||
Loss on extinguishment of debt |
β€” |
11.3 |
β€” |
||
Changes in fair value of acquisition-related contingent items |
(0) |
10.7 |
(13.9) |
||
Acquisition and integration costs |
β€” |
β€” |
71.9 |
||
Losses on fair value of investment |
β€” |
β€” |
0.2 |
||
Total adjustments, pre-tax |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 165 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 194.6 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 260.8 |
||
Income tax effect of adjustments (a) |
(38) |
(44.8) |
(74.0) |
||
Statutory and other tax rate effects (b) |
β€” |
(0.9) |
4.6 |
||
Adjusted net income |
$ΜύΜύΜύΜύΜύΜύΜύ 493 - 524 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 348.3 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 144.1 |
||
Net income attributable to non-controlling interests |
29 - 32 |
36.6 |
2.7 |
||
Adjusted net income attributable to |
$ΜύΜύΜύΜύΜύΜύΜύ 464 - 492 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 311.7 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 141.4 |
Μύ
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for |
For the Year |
For the Year |
||
Diluted earnings (loss) per share |
$ΜύΜύΜύΜύΜύ 4.28 - 4.63 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 2.06 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ (0.64) |
||
Adjustments: |
|||||
Non-cash stock-based compensation expense |
0.44 |
0.41 |
0.43 |
||
Amortization of intangible assets |
1.66 |
1.77 |
2.16 |
||
Loss on extinguishment of debt |
β€” |
0.14 |
β€” |
||
Changes in fair value of acquisition-related contingent items |
(0.00) |
0.14 |
(0.18) |
||
Acquisition and integration costs |
β€” |
β€” |
0.92 |
||
Losses on fair value of investment |
β€” |
β€” |
0.00 |
||
Total adjustments, pre-tax |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 2.10 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 2.47 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 3.33 |
||
Income tax effect of adjustments (a) |
(0.49) |
(0.57) |
(0.94) |
||
Statutory and other tax rate effects (b) |
β€” |
(0.01) |
0.06 |
||
Adjusted diluted earnings per share |
$ΜύΜύΜύΜύΜύ 5.90 - 6.25 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 3.95 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 1.81 |
(a) |
Represents the tax effects of the adjusted items that are subject to tax, including the tax effects of non-cash stock-based compensation expense, including from share-based payment awards. Tax effects are determined based on the tax treatment of the related item, the incremental statutory tax rate of the jurisdictions pertaining to the adjustment, and their effects on pre-tax income (loss). |
(b) |
Represents the effects of statutory and other tax rate changes for the years ended |
Μύ
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures (unaudited - in millions, except for percentages and per share information) Μύ |
|||||||
EBITDA and Adjusted EBITDA Reconciliation |
Guidance for the Three |
For the Three Months Ended |
|||||
Net income |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 81 - 88 |
2.4 - 2.6% |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 43.8 |
1.5Μύ% |
|||
Interest expense, net |
44 |
1.3Μύ% |
50.6 |
1.7Μύ% |
|||
Provision for income taxes |
26 - 29 |
0.8Μύ% |
19.3 |
0.7Μύ% |
|||
Depreciation |
76 |
2.2Μύ% |
102.1 |
3.4Μύ% |
|||
Amortization of intangible assets |
33 |
1.0Μύ% |
33.6 |
1.1Μύ% |
|||
EBITDA |
$ΜύΜύΜύΜύΜύΜύ 260 - 270 |
7.7 - 8.0% |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 249.4 |
8.4Μύ% |
|||
Non-cash stock-based compensation expense |
10 |
0.3Μύ% |
7.0 |
0.2Μύ% |
|||
Loss on extinguishment of debt |
β€” |
β€”Μύ% |
11.3 |
0.4Μύ% |
|||
Changes in fair value of acquisition-related contingent items |
β€” |
β€”Μύ% |
3.6 |
0.1Μύ% |
|||
Adjusted EBITDA |
$ΜύΜύΜύΜύΜύΜύ 270 - 280 |
7.9 - 8.2% |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 271.4 |
9.2Μύ% |
Μύ
Adjusted Net Income Reconciliation |
Guidance for the |
For the Three |
|
Net income |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 81 - 88 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 43.8 |
|
Adjustments: |
|||
Non-cash stock-based compensation expense |
10 |
7.0 |
|
Amortization of intangible assets |
33 |
33.6 |
|
Loss on extinguishment of debt |
β€” |
11.3 |
|
Changes in fair value of acquisition-related contingent items |
β€” |
3.6 |
|
Total adjustments, pre-tax |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 43 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 55.6 |
|
Income tax effect of adjustments (a) |
(10) |
(11.0) |
|
Adjusted net income |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 113 - 120 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 88.4 |
|
Net income attributable to non-controlling interests |
6 |
9.8 |
|
Adjusted net income attributable to |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 107 - 114 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 78.6 |
Μύ
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for the |
For the Three |
|
Diluted earnings per share |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.95 - 1.05 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.43 |
|
Adjustments: |
|||
Non-cash stock-based compensation expense |
0.12 |
0.09 |
|
Amortization of intangible assets |
0.42 |
0.43 |
|
Loss on extinguishment of debt |
β€” |
0.14 |
|
Changes in fair value of acquisition-related contingent items |
β€” |
0.05 |
|
Total adjustments, pre-tax |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.54 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 0.70 |
|
Income tax effect of adjustments (a) |
(0.13) |
(0.14) |
|
Adjusted diluted earnings per share |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 1.36 - 1.46 |
$ΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύΜύ 1.00 |
(a) |
Represents the tax effects of the adjusted items that are subject to tax, including the tax effects of non-cash stock-based compensation expense, including from share-based payment awards. Tax effects are determined based on the tax treatment of the related item, the incremental statutory tax rate of the jurisdictions pertaining to the adjustment, and their effects on pre-tax income. |
The tables may contain slight summation differences due to rounding.
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Forward-looking statements include, but are not limited to, statements relating to expectations regarding the future financial and operational performance of
View original content to download multimedia:
SOURCE
Chris Mecray, Vice President - Investor Relations, chris.mecray@mastec.com, 305-507-7304; 800 S. Douglas Road, 12th Floor, Coral Gables, Florida 33134, Tel: 305-599-1800, www.mastec.com